Current Year | Forecasted Year 1 | Forecasted Year 2 | Forecasted Year 3 | Forecasted Year 4 | Forecasted Year 5 | Forecasted Year 6 | Forecasted Year 7 | Forecasted Year 8 | Forecasted Year 9 | Terminal | |
---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | 1 484.9 | ||||||||||
CAPEX | (101.7) | ||||||||||
Maintenance CAPEX | (71.2) | ||||||||||
Cash Flow For Owners | 1 413.7 | 1 562.8 | 1 727.5 | 1 909.7 | 2 111.0 | 2 333.6 | 2 579.7 | 2 851.7 | 3 152.4 | 3 484.8 | 72 261.7 |